8 Beverley Glen Boulevard 712, Vaughan

$1,770,000
8 Beverley Glen Boulevard 712

$1,770,000

New
3d
Condo ApartmentApartment

8 Beverley Glen Boulevard 712, Vaughan

Total Monthly Obligation $9,254

Bed+Den
4+1
Baths
2
Park
2
Sqft
1600-1799
DOM
3d
Score
14
Yield
3.3%
Cash on Cash
-12.7%
Cap Rate
1.9%
5Y IRR
5.7%
10Y IRR
6.9%
Property Type-Condo Apartment
MLS® Number-N14097684
Bed+Den-4+1
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$7,027 (2026)
Maintenance-$1,329/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Spacious 3 Bedroom + Den Corner Suite In The Desirable Beverly Glen Community! Offering Approximately 1,772 Sq Ft Of Interior Living Space Plus An Incredible 892 Sq Ft Private Terrace And Two Additional Private Balconies, One Off A Bedroom And One Off The Den. Enjoy Plenty Of Space For Relaxing, Entertaining And Outdoor Living. Bright Open-Concept Layout With Elegant Flooring, Pot Lights And Large Windows. The Modern Kitchen Features Quartz Countertops, Stainless Steel Appliances, Built-In Oven, Dishwasher, Microwave And A Breakfast Area. The spacious primary bedroom offers two double closets and a 4-piece ensuite with double sinks. Two Additional Bedrooms And A Separate Den With Its Own Balcony, Ideal For A Home Office. Ensuite Laundry, 2 Parking Spaces And 1.5 Lockers Included. Enjoy Great Building Amenities, Including A Fitness Centre, Party Room, Concierge, guest suites, and visitor parking. Conveniently Located Close To Shopping, Restaurants, Parks, Schools, Public Transit And Major Highways, With Easy Access To Everyday Essentials And Nearby Promenade Shopping Centre. A Rare Opportunity To Enjoy Spacious Condo Living In A Desirable Vaughan Neighbourhood!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,416,000
Land Transfer Taxes$31,875
Legal Fees (Est.)
$
Total cash required for closing$387,375

Total Monthly Obligation

$9,254/mo
Mortgage $7,140
Monthly Loss $7,375
Principal$1,879
Interest$5,261
Property Tax$586
Condo Fees$1,329
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.4%0
5-Year IRR
3.6%7
10-Year IRR
5.7%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$58,068/yr
NOI
$26,886/yr
Net Cash Flow
-$4,899/mo
Cash Margin
-101.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.312
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo17
Risk Index
12.7/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 8 Beverley Glen Boulevard 712

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.